Hollow marker is the consensus estimate; filled is the reported figure, colored by beat or miss.
Outlined bar is the consensus estimate; solid is reported.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| Q4 26 | -$0.18 | $0.38 | +311.1% | — | — | — |
| Q3 26 | -$0.27 | -$0.43 | -59.3% | — | — | — |
| Q2 26 | -$0.18 | $0.2 | +211.1% | — | — | — |
| Q1 26 | $0.07 | -$0.64 | -1014.3% | — | — | — |
| Q4 25 | -$0.04 | -$0.06 | -50.0% | — | — | — |
| Q3 25 | $0.49 | $0.36 | -26.5% | — | — | — |
| Q2 25 | $0.51 | $0.25 | -51.0% | — | — | — |
| Q1 25 | $0.43 | $0.29 | -32.6% | — | — | — |
| Q4 24 | $0.35 | $0.06 | -82.9% | — | — | — |
| Q3 24 | $0.56 | $0.43 | -23.2% | — | — | — |
| Q2 24 | $0.39 | $0.46 | +17.9% | — | — | — |
| Q1 24 | $0.32 | $0.44 | +37.5% | — | — | — |
| Q4 23 | $0.17 | $0.49 | +188.2% | — | — | — |
| Q3 23 | $0.49 | $0.89 | +81.6% | — | — | — |
| Q2 23 | $0.4 | $0.19 | -52.5% | — | — | — |
| Q1 23 | $0.16 | $0.13 | -18.8% | — | — | — |
Reported per-share earnings by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Reported revenue by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| FY25 | — | -$8.25 | — | — | $7B | — |
| FY24 | — | -$10.8 | — | — | $6.2B | — |
| FY23 | — | -$0.09 | — | — | $6.9B | — |
| FY22 | — | -$2.15 | — | — | $7.1B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $10.8B | $10B | $9.7B | $9.1B | $7B | $7B | $7.1B | $6.9B | $6.2B | $7B |
| YoY change | -6.05% | -7.24% | -3.29% | -6.17% | -22.5% | +0.23% | +0.98% | -3.11% | -9.66% | +12.9% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.8B | 10B | 9.7B | 9.1B | 7B | 7B | 7.1B | 6.9B | 6.2B | 7B |
| Cost of revenue | 6.5B | 5.9B | 5.8B | 5.4B | 4.4B | 4.6B | 4.8B | 4.6B | 4.3B | 5.1B |
| Gross profit | 4.3B | 4.1B | 3.9B | 3.6B | 2.6B | 2.4B | 2.3B | 2.3B | 2B | 1.9B |
| Gross margin | 40% | 40.7% | 40% | 40.3% | 37.4% | 34.1% | 32.6% | 33.6% | 31.5% | 27.1% |
| Research & development | 463M | 424M | 397M | 373M | 311M | 310M | 304M | 229M | 191M | 230M |
| Selling, general & administrative | 2.6B | 2.5B | 2.4B | 2.1B | 1.9B | 1.7B | 1.8B | 1.7B | 1.5B | 1.6B |
| Operating expenses | 3.1B | 2.9B | 2.8B | 2.5B | 2.2B | 2B | 2.1B | 1.9B | 1.7B | 1.9B |
| Operating income | 1.1B | 1.1B | 1B | 1.1B | 417M | 320M | 212M | 353M | 159M | -56M |
| Operating margin | 10.7% | 10.8% | 10.8% | 12.7% | 5.94% | 4.55% | 2.98% | 5.13% | 2.56% | -0.8% |
| Non-operating income, net | -404M | -444M | -397M | -236M | -85M | -700M | -457M | -329M | -1.3B | -198M |
| Pretax income | 568M | 525M | 549M | 822M | 252M | -472M | -325M | -28M | -1.2B | -488M |
| Income tax | 62M | 468M | 247M | 179M | 64M | -17M | -3M | -29M | 105M | 541M |
| Net income | -460M | 207M | 374M | 1.4B | 192M | -455M | -322M | 1M | -1.3B | -1B |
| Net margin | -4.27% | 2.07% | 3.87% | 15% | 2.73% | -6.46% | -4.53% | 0.01% | -21.2% | -14.7% |
| EBITDA | 1.6B | 1.4B | 1.4B | 1.6B | 828M | 737M | 508M | 589M | 361M | 173M |
| EPS | 2.32 | 0.71 | 1.4 | 6.03 | 0.85 | -2.56 | -2.15 | -0.09 | -10.8 | -8.25 |
| Diluted EPS | 2.32 | 0.71 | 1.38 | 5.8 | 0.84 | -2.56 | -2.15 | -0.09 | -10.8 | -8.25 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.7B | 1.8B | 1.5B | 1.6B | 1.5B | 1.6B | 1.5B | 1.6B | 2B | 2B | 1.8B | 1.9B |
| Cost of revenue | 1.1B | 1.2B | 1.1B | 1.1B | 1B | 1.1B | 1B | 1.1B | 1.5B | 1.4B | 1.3B | 1.2B |
| Gross profit | 536M | 592M | 443M | 520M | 495M | 502M | 426M | 451M | 445M | 579M | 549M | 688M |
| Gross margin | 32.4% | 33.5% | 29.5% | 33% | 32.4% | 31.1% | 29.2% | 28.6% | 22.7% | 28.6% | 29.7% | 35.8% |
| Research & development | 52M | 56M | 49M | 50M | 45M | 47M | 42M | 43M | 74M | 71M | 64M | 67M |
| Selling, general & administrative | 416M | 440M | 397M | 392M | 370M | 377M | 378M | 368M | 477M | 421M | 430M | 432M |
| Operating expenses | 468M | 496M | 446M | 442M | 415M | 424M | 420M | 411M | 551M | 492M | 494M | 499M |
| Operating income | 63M | 86M | -13M | 68M | 70M | 35M | -4M | 30M | -136M | 54M | 25M | 159M |
| Operating margin | 3.81% | 4.87% | -0.87% | 4.31% | 4.58% | 2.17% | -0.27% | 1.9% | -6.94% | 2.66% | 1.35% | 8.27% |
| Non-operating income, net | 12M | -149M | -114M | -15M | -1.1B | -12M | -32M | -41M | -87M | -38M | -17M | -31M |
| Pretax income | 64M | -87M | -150M | 25M | -1.1B | -4M | -67M | -60M | -300M | -61M | -73M | 31M |
| Income tax | 15M | -30M | -37M | 7M | 118M | 17M | 23M | 46M | 460M | 12M | 32M | 18M |
| Net income | 49M | -59M | -113M | 18M | -1.2B | -21M | -90M | -106M | -760M | -73M | -105M | 13M |
| Net margin | 2.97% | -3.34% | -7.52% | 1.14% | -78.9% | -1.3% | -6.18% | -6.73% | -38.8% | -3.6% | -5.69% | 0.68% |
| EBITDA | 122M | 146M | 31M | 103M | 102M | 126M | 21M | 67M | -49M | 134M | 105M | 224M |
| EPS | 0.29 | -0.5 | -0.94 | 0.12 | -9.71 | -0.2 | -0.75 | -0.87 | -6.01 | -0.6 | -0.84 | 0.07 |
| Diluted EPS | 0.28 | -0.5 | -0.94 | 0.11 | -9.71 | -0.2 | -0.75 | -0.87 | -6.01 | -0.6 | -0.84 | 0.07 |
Annual history by fiscal year; click a table row below to chart a different metric.
Current values are trailing twelve months where available, otherwise the latest fiscal year; unreported figures show a dash.
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 5.8B | 7.4B | 4.9B | — | 4.8B | — | — | 2.7B | — | 299.7M | 428.1M |
| Enterprise value | 9.9B | 11.6B | 9.1B | — | 7B | — | — | 5.7B | — | 4.4B | 4.5B |
| Shares outstanding | 253.4M | 254.3M | 248.7M | 222M | 209M | 183.2M | 156M | 149.1M | 124.2M | 126.5M | 126.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 35.8 | 13.1 | — | 25.2 | — | — | 2.7K | — | — | 15.5 |
| P/S | 0.54 | 0.74 | 0.51 | — | 0.69 | — | — | 0.4 | — | 0.04 | 0.06 |
| P/B | 1.17 | 1.35 | 0.94 | — | 0.83 | — | — | 0.99 | — | 0.45 | 1.35 |
| EV/EBITDA | 6.29 | 8.21 | 6.33 | — | 8.46 | — | — | 9.63 | — | 25.2 | 8.59 |
| EV/Sales | 0.92 | 1.16 | 0.94 | — | 1 | — | — | 0.82 | — | 0.62 | 0.58 |
| Earnings yield | — | 2.79% | 7.61% | — | 3.96% | — | — | 0.04% | — | — | 6.45% |
| FCF yield | 11.3% | -5.02% | 21.4% | — | 9.78% | — | — | 23.7% | — | 44.4% | 296.4% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.14 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40% | 40.7% | 40% | 40.3% | 37.4% | 34.1% | 32.6% | 33.6% | 31.5% | 27.1% | 35.8% |
| Operating margin | 10.7% | 10.8% | 10.8% | 12.7% | 5.94% | 4.55% | 2.98% | 5.13% | 2.56% | -0.8% | 7.28% |
| Net margin | -4.27% | 2.07% | 3.87% | 15% | 2.73% | -6.46% | -4.53% | 0.01% | -21.2% | -14.7% | -11.9% |
| ROE | -9.27% | 3.76% | 7.12% | 23.4% | 3.3% | -10.2% | -9% | 0.04% | -101.3% | -152.9% | -97.1% |
| ROA | -2.55% | 1.3% | 2.51% | 9.04% | 1.3% | -3.44% | -2.79% | 0.01% | -15.8% | -10.5% | 0.97% |
| ROIC | 11.3% | 1.2% | 6.11% | 11.6% | 3.9% | 4.48% | 3.27% | 6.18% | 3.68% | -1.18% | 2.38% |
| Return on tangible assets | -4.65% | 2.9% | 5.83% | 20.6% | 3.26% | -7.6% | -6.08% | 0.02% | -33.9% | -31.7% | -26.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.5 | 1.91 | 1.45 | 1.79 | 2.33 | 1.66 | 1.23 | 1.14 | 1.12 | 1.11 | 1.18 |
| Quick ratio | 1.32 | 1.57 | 1.19 | 1.59 | 1.99 | 1.42 | 0.99 | 0.91 | 0.86 | 0.79 | 0.85 |
| Debt / equity | 1.27 | 1 | 1 | 0.8 | 0.82 | 1.02 | 1.11 | 1.25 | 2.75 | 6.8 | 7.79 |
| Debt / assets | 0.35 | 0.35 | 0.35 | 0.31 | 0.32 | 0.34 | 0.34 | 0.35 | 0.43 | 0.47 | 0.43 |
| Net debt / EBITDA | 2.59 | 2.98 | 2.9 | 1.21 | 2.61 | 3.66 | 5.73 | 4.99 | 8.34 | 23.5 | 9 |
| Interest coverage | 4.14 | 5.41 | 5.82 | 8.83 | 3.68 | -3.92 | -2.57 | 0.59 | -9.22 | -0.97 | -0.17 |
| Effective tax rate | 10.9% | 89.1% | 45% | 21.8% | 25.4% | 0% | 0% | 0% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 42.5 | 39.3 | 38.8 | 40.8 | 33.6 | 38.4 | 45.6 | 46.2 | 50.1 | 55.5 | 60.3 |
| EPS (basic) | 2.32 | 0.71 | 1.4 | 6.03 | 0.85 | -2.56 | -2.15 | -0.09 | -10.8 | -8.25 | -8.25 |
| EPS (diluted) | 2.32 | 0.71 | 1.38 | 5.8 | 0.84 | -2.56 | -2.15 | -0.09 | -10.8 | -8.25 | -7.4 |
| Book value per share | 19.6 | 21.7 | 21.1 | 26.2 | 27.8 | 24.3 | 22.9 | 18.6 | 10.5 | 5.32 | 2.46 |
| FCF per share | 2.6 | -1.46 | 4.22 | 5.71 | 2.27 | 3.06 | 0.65 | 4.35 | 3.76 | 1.05 | 0.9 |
| Cash per share | 8.77 | 5.08 | 4.35 | 12.3 | 12.6 | 10 | 6.7 | 3.48 | 4.64 | 4.05 | 3.77 |
| Capex per share | 0.54 | 0.41 | 0.36 | 0.29 | 0.35 | 0.37 | 0.37 | 0.25 | 0.35 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.28% | 1.05% | 0.93% | 0.72% | 1.05% | 0.97% | 0.8% | 0.54% | 0.71% | — | — |
| Capex / operating cash flow | 22.7% | -22.2% | 9.16% | 5.52% | 13.2% | -87.2% | -20.1% | 6.13% | -6.3% | — | — |
| Payout ratio | -72% | 140.6% | 71.9% | 17.9% | 119.8% | -45.3% | -54% | 16.5K% | -10.7% | -6.9% | 94.3% |
| Dividend yield | 5.68% | 3.92% | 5.47% | — | 4.75% | — | — | 6.04% | — | 23.7% | 3.07% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 30, 2026upcoming | $0.025 |
| Jun 30, 2026 | $0.025 |
| Mar 31, 2026 |
| — |
| FY21 | — | -$2.56 | — | — | $7B | — |
| FY20 | — | $0.85 | — | — | $7B | — |
| FY19 | — | $6.03 | — | — | $9.1B | — |
| FY18 | — | $1.4 | — | — | $9.7B | — |
| FY17 | — | $0.71 | — | — | $10B | — |
| FY16 | — | $2.32 | — | — | $10.8B | — |
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.7B | $1.8B | $1.5B | $1.6B | $1.5B | $1.6B | $1.5B | $1.6B | $2B | $2B | $1.8B | $1.9B |
| YoY change | -5.65% | -9.07% | -12.4% | -10% | -7.51% | -8.61% | -3% | -0.13% | +28.3% | +25.7% | +26.7% | +22% |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.2B | 1.3B | 1.1B | 2.7B | 2.6B | 1.8B | 1B | 519M | 576M | 512M |
| Receivables | 741M | 1.2B | 1.1B | 1.1B | 834M | 754M | 791M | 781M | 740M | 1.1B |
| Inventory | 841M | 915M | 829M | 694M | 843M | 696M | 797M | 661M | 695M | 1B |
| Total current assets | 7B | 5.2B | 4.7B | 6.1B | 5.8B | 4.7B | 4.1B | 3.2B | 2.9B | 3.6B |
| Property, plant & equipment | 243M | 174M | 147M | 315M | 199M | 98M | 62M | 25M | 6M | 459M |
| Goodwill & intangibles | 8.2B | 8.8B | 8.5B | 8.4B | 8.9B | 7.2B | 6.2B | 6B | 4.5B | 6.6B |
| Total assets | 18.1B | 15.9B | 14.9B | 15B | 14.7B | 13.2B | 11.5B | 10B | 8.4B | 9.8B |
| Accounts payable | 1.1B | 1.1B | 1.1B | 1.1B | 983M | 1.1B | 1.3B | 1B | 1B | 1.5B |
| Short-term debt | 1B | 282M | 961M | 1.1B | 479M | 731M | 928M | 608M | 631M | 295M |
| Total current liabilities | 4.7B | 2.7B | 3.3B | 3.4B | 2.5B | 2.8B | 3.3B | 2.8B | 2.6B | 3.2B |
| Long-term debt | 5.3B | 5.2B | 4.3B | 3.5B | 4.3B | 3.8B | 3B | 2.9B | 3B | 4.3B |
| Total liabilities | 13.1B | 10.4B | 9.6B | 9.2B | 8.9B | 8.8B | 8B | 7.2B | 7.1B | 9.2B |
| Shareholders' equity | 5B | 5.5B | 5.3B | 5.8B | 5.8B | 4.5B | 3.6B | 2.8B | 1.3B | 673M |
| Total debt | 6.3B | 5.5B | 5.2B | 4.6B | 4.8B | 4.5B | 4B | 3.5B | 3.6B | 4.6B |
| Net debt | 4.1B | 4.2B | 4.1B | 1.9B | 2.2B | 2.7B | 2.9B | 2.9B | 3B | 4.1B |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 532M | 519M | 685M | 485M | 521M | 576M | 336M | 449M | 479M | 512M | 585M | 495M |
| Receivables | 1.7B | 781M | 1.6B | 1.5B | 1.3B | 740M | 1.3B | 1.4B | 1.1B | 1.1B | 1.2B | 1.1B |
| Inventory | 728M | 661M | 736M | 737M | 732M | 695M | 836M | 871M | 1.1B | 1B | 1B | 1B |
| Total current assets | 3.4B | 3.2B | 3.3B | 3.1B | 3B | 2.9B | 2.9B | 3.5B | 3.8B | 3.6B | 3.8B | 3.7B |
| Property, plant & equipment | 530M | 25M | 502M | 480M | 480M | 6M | 443M | 436M | 727M | 459M | 670M | 661M |
| Goodwill & intangibles | 5.8B | 6B | 5.8B | 5.7B | 3.7B | 4.5B | 4.4B | 4.4B | 6.3B | 6.6B | 6.2B | 6.2B |
| Total assets | 10.4B | 10B | 9.9B | 9.5B | 8.3B | 8.4B | 8.2B | 8.9B | 10.1B | 9.8B | 9.9B | 9.7B |
| Accounts payable | 1B | 1B | 1B | 936M | 895M | 1B | 1.1B | 1.1B | 1.5B | 1.5B | 1.5B | 1.5B |
| Short-term debt | 870M | 608M | 405M | 129M | 519M | 631M | 599M | 458M | 354M | 295M | 165M | 70M |
| Total current liabilities | 3B | 2.8B | 2.4B | 2B | 2.4B | 2.6B | 2.6B | 2.4B | 3.4B | 3.2B | 3.2B | 3.1B |
| Long-term debt | 2.7B | 2.9B | 3.2B | 3.2B | 2.8B | 3B | 2.7B | 3.5B | 4.1B | 4.3B | 4.3B | 4.2B |
| Total liabilities | 7.6B | 7.2B | 7.6B | 6.9B | 6.8B | 7.1B | 6.9B | 7.5B | 9.5B | 9.2B | 9.4B | 9.2B |
| Shareholders' equity | 2.8B | 2.8B | 2.4B | 2.6B | 1.5B | 1.3B | 1.3B | 1.4B | 594M | 673M | 529M | 554M |
| Total debt | 3.6B | 3.5B | 3.6B | 3.3B | 3.3B | 3.6B | 3.3B | 3.9B | 4.4B | 4.6B | 4.4B | 4.2B |
| Net debt | 3.1B | 2.9B | 2.9B | 2.8B | 2.8B | 3B | 3B | 3.5B | 3.9B | 4.1B | 3.9B | 3.7B |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 633M | 70M | 310M | 651M | 192M | -455M | -322M | 1M | -1.3B | -1B |
| Depreciation & amortization | 563M | 527M | 526M | 430M | 368M | 327M | 270M | 251M | 274M | 331M |
| Stock-based compensation | 50M | 52M | 57M | 50M | 42M | 54M | 75M | 54M | 52M | 45M |
| Change in working capital | -749M | -671M | 75M | 23M | 19M | 307M | -179M | 204M | 356M | 343M |
| Operating cash flow | 609M | -473M | 983M | 1.2B | 562M | -78M | -284M | 604M | -698M | 224M |
| Capital expenditure | -138M | -105M | -90M | -65M | -74M | -68M | -57M | -37M | -44M | — |
| Investing cash flow | 166M | 165M | -29M | -85M | -246M | -85M | -78M | -5M | -198M | -607M |
| Dividends paid | -331M | -291M | -269M | -243M | -230M | -206M | -174M | -165M | -141M | -71M |
| Share repurchases | 0 | 0 | -700M | -600M | -300M | -888M | -113M | -544M | -8M | 0 |
| Financing cash flow | 593M | -985M | -1.3B | -1.8B | -416M | -1.3B | -822M | -1.2B | -271M | 404M |
| Net change in cash | 1.4B | -1.3B | -347M | -742M | -100M | -1.5B | -1.2B | -603M | -1.2B | 21M |
| Free cash flow | 660M | -372M | 1.1B | 1.3B | 474M | 561M | 102M | 649M | 467M | 133M |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 49M | -59M | -113M | 19M | -1.2B | -23M | -90M | -106M | -760M | -73M | -105M | 13M |
| Depreciation & amortization | 63M | 62M | 59M | 59M | 59M | 97M | 60M | 57M | 107M | 107M | 100M | 101M |
| Stock-based compensation | 12M | 14M | 12M | 17M | 9M | 14M | 12M | 14M | 7M | 12M | 9M | 9M |
| Change in working capital | 22M | 285M | -64M | 49M | 158M | 213M | -28M | 18M | 638M | -287M | -98M | -96M |
| Operating cash flow | 116M | 405M | -127M | 86M | -993M | 246M | -88M | -11M | 116M | 208M | -144M | 37M |
| Capital expenditure | -12M | -10M | -10M | -8M | -9M | -17M | -20M | — | — | — | — | — |
| Investing cash flow | 25M | -8M | -17M | -2M | -7M | -172M | 6M | 1M | -654M | 20M | -3M | 17M |
| Dividends paid | -43M | -34M | -37M | -34M | -36M | -34M | -39M | -19M | -7M | -6M | -10M | -6M |
| Share repurchases | -544M | 0 | -3M | 0 | 0 | -5M | 0 | 0 | 0 | 0 | — | — |
| Financing cash flow | -94M | -163M | 261M | -336M | -74M | -122M | -159M | 618M | 118M | -173M | 242M | 11M |
| Net change in cash | 47M | 234M | 117M | -252M | -1.1B | -48M | -241M | 608M | -420M | 55M | 95M | 65M |
| Free cash flow | 112M | 379M | -89M | 115M | 107M | 334M | -109M | -30M | 88M | 184M | -165M | 11M |
| $0.025 |
| Dec 31, 2025 | $0.025 |
| Sep 30, 2025 | $0.025 |
| Jun 30, 2025 | $0.025 |
| Mar 31, 2025 | $0.125 |
| Dec 31, 2024 | $0.25 |
| Date | Ratio |
|---|---|
| Jun 15, 2017 | 1:4 |
| Jun 14, 2017 | 1:4 |
| Jan 3, 2017 | 1518:1000 |
| Feb 24, 1999 | 2:1 |
| Jun 7, 1996 | 3:1 |